Highlights

[NHFATT] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 13-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     16.60%    YoY -     14.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 222,473 222,885 220,786 211,380 203,315 200,560 193,228 9.82%
  QoQ % -0.18% 0.95% 4.45% 3.97% 1.37% 3.79% -
  Horiz. % 115.13% 115.35% 114.26% 109.39% 105.22% 103.79% 100.00%
PBT 31,304 31,214 32,010 28,760 25,729 30,978 26,636 11.33%
  QoQ % 0.29% -2.48% 11.30% 11.78% -16.95% 16.30% -
  Horiz. % 117.53% 117.19% 120.18% 107.97% 96.59% 116.30% 100.00%
Tax -3,665 -2,962 -2,046 -2,936 -3,484 -2,933 -2,196 40.57%
  QoQ % -23.71% -44.80% 30.31% 15.73% -18.77% -33.58% -
  Horiz. % 166.89% 134.91% 93.17% 133.70% 158.65% 133.58% 100.00%
NP 27,639 28,252 29,964 25,824 22,245 28,045 24,440 8.52%
  QoQ % -2.17% -5.71% 16.03% 16.09% -20.68% 14.75% -
  Horiz. % 113.09% 115.60% 122.60% 105.66% 91.02% 114.75% 100.00%
NP to SH 27,254 27,874 29,634 25,620 21,973 27,580 24,002 8.81%
  QoQ % -2.23% -5.94% 15.67% 16.60% -20.33% 14.91% -
  Horiz. % 113.55% 116.13% 123.46% 106.74% 91.55% 114.91% 100.00%
Tax Rate 11.71 % 9.49 % 6.39 % 10.21 % 13.54 % 9.47 % 8.24 % 26.32%
  QoQ % 23.39% 48.51% -37.41% -24.59% 42.98% 14.93% -
  Horiz. % 142.11% 115.17% 77.55% 123.91% 164.32% 114.93% 100.00%
Total Cost 194,834 194,633 190,822 185,556 181,070 172,514 168,788 10.01%
  QoQ % 0.10% 2.00% 2.84% 2.48% 4.96% 2.21% -
  Horiz. % 115.43% 115.31% 113.05% 109.93% 107.28% 102.21% 100.00%
Net Worth 249,540 245,731 239,808 237,556 231,452 232,255 223,938 7.46%
  QoQ % 1.55% 2.47% 0.95% 2.64% -0.35% 3.71% -
  Horiz. % 111.43% 109.73% 107.09% 106.08% 103.36% 103.71% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,771 3,005 - - 9,017 3,006 - -
  QoQ % 225.07% 0.00% 0.00% 0.00% 199.93% 0.00% -
  Horiz. % 325.00% 99.98% 0.00% 0.00% 299.93% 100.00% -
Div Payout % 35.85 % 10.78 % - % - % 41.04 % 10.90 % - % -
  QoQ % 232.56% 0.00% 0.00% 0.00% 276.51% 0.00% -
  Horiz. % 328.90% 98.90% 0.00% 0.00% 376.51% 100.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 249,540 245,731 239,808 237,556 231,452 232,255 223,938 7.46%
  QoQ % 1.55% 2.47% 0.95% 2.64% -0.35% 3.71% -
  Horiz. % 111.43% 109.73% 107.09% 106.08% 103.36% 103.71% 100.00%
NOSH 75,162 75,147 75,175 75,176 75,147 75,163 75,147 0.01%
  QoQ % 0.02% -0.04% -0.00% 0.04% -0.02% 0.02% -
  Horiz. % 100.02% 100.00% 100.04% 100.04% 100.00% 100.02% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.42 % 12.68 % 13.57 % 12.22 % 10.94 % 13.98 % 12.65 % -1.21%
  QoQ % -2.05% -6.56% 11.05% 11.70% -21.75% 10.51% -
  Horiz. % 98.18% 100.24% 107.27% 96.60% 86.48% 110.51% 100.00%
ROE 10.92 % 11.34 % 12.36 % 10.78 % 9.49 % 11.87 % 10.72 % 1.24%
  QoQ % -3.70% -8.25% 14.66% 13.59% -20.05% 10.73% -
  Horiz. % 101.87% 105.78% 115.30% 100.56% 88.53% 110.73% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 295.99 296.60 293.70 281.18 270.56 266.83 257.13 9.81%
  QoQ % -0.21% 0.99% 4.45% 3.93% 1.40% 3.77% -
  Horiz. % 115.11% 115.35% 114.22% 109.35% 105.22% 103.77% 100.00%
EPS 36.26 37.09 39.42 34.08 29.24 36.69 31.94 8.80%
  QoQ % -2.24% -5.91% 15.67% 16.55% -20.31% 14.87% -
  Horiz. % 113.53% 116.12% 123.42% 106.70% 91.55% 114.87% 100.00%
DPS 13.00 4.00 0.00 0.00 12.00 4.00 0.00 -
  QoQ % 225.00% 0.00% 0.00% 0.00% 200.00% 0.00% -
  Horiz. % 325.00% 100.00% 0.00% 0.00% 300.00% 100.00% -
NAPS 3.3200 3.2700 3.1900 3.1600 3.0800 3.0900 2.9800 7.45%
  QoQ % 1.53% 2.51% 0.95% 2.60% -0.32% 3.69% -
  Horiz. % 111.41% 109.73% 107.05% 106.04% 103.36% 103.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 269.10 269.60 267.06 255.69 245.93 242.60 233.73 9.82%
  QoQ % -0.19% 0.95% 4.45% 3.97% 1.37% 3.79% -
  Horiz. % 115.13% 115.35% 114.26% 109.40% 105.22% 103.79% 100.00%
EPS 32.97 33.72 35.85 30.99 26.58 33.36 29.03 8.83%
  QoQ % -2.22% -5.94% 15.68% 16.59% -20.32% 14.92% -
  Horiz. % 113.57% 116.16% 123.49% 106.75% 91.56% 114.92% 100.00%
DPS 11.82 3.64 0.00 0.00 10.91 3.64 0.00 -
  QoQ % 224.73% 0.00% 0.00% 0.00% 199.73% 0.00% -
  Horiz. % 324.73% 100.00% 0.00% 0.00% 299.73% 100.00% -
NAPS 3.0184 2.9724 2.9007 2.8735 2.7997 2.8094 2.7088 7.46%
  QoQ % 1.55% 2.47% 0.95% 2.64% -0.35% 3.71% -
  Horiz. % 111.43% 109.73% 107.08% 106.08% 103.36% 103.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.3000 2.3200 2.0900 2.2600 2.2500 1.8400 1.7100 -
P/RPS 0.78 0.78 0.71 0.80 0.83 0.69 0.67 10.64%
  QoQ % 0.00% 9.86% -11.25% -3.61% 20.29% 2.99% -
  Horiz. % 116.42% 116.42% 105.97% 119.40% 123.88% 102.99% 100.00%
P/EPS 6.34 6.25 5.30 6.63 7.69 5.01 5.35 11.95%
  QoQ % 1.44% 17.92% -20.06% -13.78% 53.49% -6.36% -
  Horiz. % 118.50% 116.82% 99.07% 123.93% 143.74% 93.64% 100.00%
EY 15.77 15.99 18.86 15.08 13.00 19.94 18.68 -10.65%
  QoQ % -1.38% -15.22% 25.07% 16.00% -34.80% 6.75% -
  Horiz. % 84.42% 85.60% 100.96% 80.73% 69.59% 106.75% 100.00%
DY 5.65 1.72 0.00 0.00 5.33 2.17 0.00 -
  QoQ % 228.49% 0.00% 0.00% 0.00% 145.62% 0.00% -
  Horiz. % 260.37% 79.26% 0.00% 0.00% 245.62% 100.00% -
P/NAPS 0.69 0.71 0.66 0.72 0.73 0.60 0.57 13.54%
  QoQ % -2.82% 7.58% -8.33% -1.37% 21.67% 5.26% -
  Horiz. % 121.05% 124.56% 115.79% 126.32% 128.07% 105.26% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 28/10/10 29/07/10 13/05/10 25/02/10 28/10/09 23/07/09 -
Price 2.3000 2.4400 2.2900 2.2500 2.4000 1.8700 1.8000 -
P/RPS 0.78 0.82 0.78 0.80 0.89 0.70 0.70 7.46%
  QoQ % -4.88% 5.13% -2.50% -10.11% 27.14% 0.00% -
  Horiz. % 111.43% 117.14% 111.43% 114.29% 127.14% 100.00% 100.00%
P/EPS 6.34 6.58 5.81 6.60 8.21 5.10 5.64 8.09%
  QoQ % -3.65% 13.25% -11.97% -19.61% 60.98% -9.57% -
  Horiz. % 112.41% 116.67% 103.01% 117.02% 145.57% 90.43% 100.00%
EY 15.77 15.20 17.21 15.15 12.18 19.62 17.74 -7.53%
  QoQ % 3.75% -11.68% 13.60% 24.38% -37.92% 10.60% -
  Horiz. % 88.90% 85.68% 97.01% 85.40% 68.66% 110.60% 100.00%
DY 5.65 1.64 0.00 0.00 5.00 2.14 0.00 -
  QoQ % 244.51% 0.00% 0.00% 0.00% 133.64% 0.00% -
  Horiz. % 264.02% 76.64% 0.00% 0.00% 233.64% 100.00% -
P/NAPS 0.69 0.75 0.72 0.71 0.78 0.61 0.60 9.74%
  QoQ % -8.00% 4.17% 1.41% -8.97% 27.87% 1.67% -
  Horiz. % 115.00% 125.00% 120.00% 118.33% 130.00% 101.67% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers